$261,000
NAL Estimated Property Value10310 Rambling Trl, Houston, TX, 77089
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesMicrowave
FlooringTile, Wood
Exterior
Lot Size7,022 sqft
Building Information
Year Built1960
Stories1
Garage Spaces2
Land Information
APN0915260000007
Lot Number7
SubdivisionBeverly Hills
Land UseResidential
Legal DescriptionLT 7 BLK 18 BEVERLY HILLS SEC 3
Census Tract334001
Assessed Land Value$52,515
Assessed Improvement Value$202,479
Assessment Year2025
About this property
Cute, well-maintained home in nice neighborhood! Great location with EZ access to I-45 and Beltway 8. Terrific Pasadena schools. House could use a few things, but a great value as-is! Original owner took care of this home for many years. Hardwood floors look great! Big back yard. Spacious rooms. Great vibes as you tour this home, so schedule your tour today!
Investor Tools
$261,000
Estimated Property Value
$243,655Estimated Mortgage Balance
$17,345Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,566 /month
Positive
Cash Flow Estimate:
$522 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$356/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,961
$254,994
2025
$52,515
$202,479
$254,994
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,961
$254,994
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
New American Funding
Fha
$252,737
Yes
First
May 15, 2024
Jun 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$243,655
$16,345
6%
93%
$1,516/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,320/mo
$1,516/mo
+$804/mo
10.7%
